[KLUANG] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[KLUANG] KLUANG RUBBER CO (M) BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 801.94%
YoY- -41.9%
Quarter Report
Latest QR
Upcoming QR
KLUANG's Result
KLUANG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,851 6,351 6,410 6,638 6,377 6,199 6,766 0.83%
PBT 12,874 10,733 8,707 2,291 133 -1,778 -4,740 -
Tax -297 -276 -196 -480 -391 -229 -300 -0.66%
NP 12,577 10,457 8,511 1,811 -258 -2,007 -5,040 -
-
NP to SH 12,577 10,457 8,511 1,811 -258 -2,007 -5,040 -
-
Tax Rate 2.31% 2.57% 2.25% 20.95% 293.98% - - -
Total Cost -5,726 -4,106 -2,101 4,827 6,635 8,206 11,806 -
-
Net Worth 391,072 379,372 376,653 373,272 367,037 355,156 330,433 11.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 391,072 379,372 376,653 373,272 367,037 355,156 330,433 11.85%
NOSH 60,161 60,218 60,158 60,249 60,299 60,196 60,101 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 183.58% 164.65% 132.78% 27.28% -4.05% -32.38% -74.49% -
ROE 3.22% 2.76% 2.26% 0.49% -0.07% -0.57% -1.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.39 10.55 10.66 11.02 10.58 10.30 11.26 0.76%
EPS 20.91 17.36 14.15 3.01 -0.43 -3.33 -8.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5004 6.2999 6.261 6.1954 6.0869 5.90 5.4979 11.77%
Adjusted Per Share Value based on latest NOSH - 60,249
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.84 10.05 10.15 10.51 10.09 9.81 10.71 0.80%
EPS 19.91 16.55 13.47 2.87 -0.41 -3.18 -7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1906 6.0054 5.9624 5.9088 5.8101 5.6221 5.2307 11.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.89 2.20 1.88 2.27 2.20 2.28 1.93 -
P/RPS 25.38 20.86 17.64 20.60 20.80 22.14 17.14 29.82%
P/EPS 13.82 12.67 13.29 75.52 -514.18 -68.38 -23.02 -
EY 7.23 7.89 7.53 1.32 -0.19 -1.46 -4.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.35 0.30 0.37 0.36 0.39 0.35 16.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 27/08/10 20/05/10 22/02/10 24/11/09 28/08/09 -
Price 2.65 2.87 2.25 2.24 2.29 2.01 2.20 -
P/RPS 23.27 27.21 21.12 20.33 21.65 19.52 19.54 12.31%
P/EPS 12.68 16.53 15.90 74.52 -535.22 -60.29 -26.23 -
EY 7.89 6.05 6.29 1.34 -0.19 -1.66 -3.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.36 0.36 0.38 0.34 0.40 1.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment